Data is not available at this time.
ItoKuro Inc. operates as a specialized digital media and consulting firm in Japan’s education sector, leveraging its portfolio of niche portal sites to connect students, parents, and educational institutions. The company’s core revenue model is advertising-driven, monetizing traffic across platforms like school comparison portals, tutor directories, and family activity guides. Its flagship sites, such as Kodomo Booster and Comolib, cater to distinct demographics, reinforcing its role as an aggregator of education-related content and services. Operating in the competitive Internet Content & Information industry, ItoKuro differentiates itself through hyper-localized offerings and deep sector expertise, though its market share remains modest relative to broader consumer platforms. The company’s consulting arm further monetizes its data insights, targeting education providers seeking market intelligence. While its focus on Japan limits geographic diversification, its specialized positioning mitigates direct competition with generalist platforms.
ItoKuro reported revenue of ¥3.95 billion for FY2024, with net income of ¥37.9 million, reflecting thin margins in its advertising-dependent model. Operating cash flow was negative at ¥-458 million, likely due to working capital fluctuations or reinvestment needs, while capital expenditures remained minimal at ¥-19.9 million, indicating asset-light operations. The diluted EPS of ¥1.87 underscores modest earnings power relative to its market cap.
The company’s earnings are constrained by its reliance on advertising revenue, which is sensitive to traffic volatility and sector-specific demand. With negligible debt (¥13.8 million) and high cash reserves (¥6.83 billion), ItoKuro maintains strong liquidity but exhibits limited leverage to amplify returns. The absence of dividends suggests retained earnings are prioritized for organic growth or strategic initiatives.
ItoKuro’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin, signaling low financial risk. The net cash position provides flexibility for acquisitions or R&D, though its conservative leverage profile may limit ROE expansion. Shareholders’ equity is likely bolstered by retained earnings, given the lack of dividend payouts.
Top-line growth appears stagnant, with profitability muted by operating inefficiencies. The company has not instituted a dividend policy, redirecting cash flow toward sustaining its digital platforms. Future growth may hinge on user engagement metrics or expansion into adjacent education-related services, though no explicit guidance is provided.
At a market cap of ¥5.76 billion, ItoKuro trades at a P/E multiple of ~152x (based on diluted EPS), suggesting lofty expectations for earnings recovery or niche dominance. The low beta (0.29) implies limited correlation to broader market movements, possibly reflecting its specialized focus.
ItoKuro’s deep domain expertise in Japan’s education sector and asset-light model are key advantages, but reliance on advertising revenue poses cyclical risks. The outlook remains cautious unless monetization improves or consulting gains traction. Strategic partnerships or data monetization could unlock value, though execution risks persist.
Company description, financials, and market data sourced from publicly disclosed filings and Bloomberg.
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |